El Zoco Repair Schedule

Costs vs Income

• Reserve:
  • HOA fee:
    • w/ EQ: $382 /mo/unit avg
    • w/out EQ: $284 /mo/unit avg
  • Earthquake (EQ) Insurance: $98 /mo/unit of HOA fee
• Reserve + SA:
  • + Special Assessment (SA): $10,000 /unit
• Reserve ∆ EQ:
  • HOA fee: $382 /mo/unit avg
  • Earthquake (EQ) Insurance redirected to Reserve Funding: $98 /mo/unit of HOA fee
• Reserve ∆ EQ + SA :
  • + Special Assessment (SA): $10,000 /unit

Source: Reserve Study 2021

• El Zoco HOA -Reserve Study Report 2021.pdf
  • 2021-03 El Zoco Repairs - Google Sheet; reserve-study sheet

Tables

Costs

Costs Projected

Annualized Costs & Reserve